As of 2025-07-16, the Intrinsic Value of Henderson European Focus Trust PLC (HEFT.L) is 260.18 GBP. This HEFT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.00 GBP, the upside of Henderson European Focus Trust PLC is 49.50%.
The range of the Intrinsic Value is 215.94 - 332.56 GBP
Based on its market price of 174.00 GBP and our intrinsic valuation, Henderson European Focus Trust PLC (HEFT.L) is undervalued by 49.50%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 215.94 - 332.56 | 260.18 | 49.5% |
DCF (Growth 10y) | 239.92 - 350.87 | 282.52 | 62.4% |
DCF (EBITDA 5y) | 168.02 - 230.63 | 197.07 | 13.3% |
DCF (EBITDA 10y) | 206.60 - 272.26 | 236.31 | 35.8% |
Fair Value | 549.52 - 549.52 | 549.52 | 215.82% |
P/E | 139.47 - 176.29 | 160.27 | -7.9% |
EV/EBITDA | 128.05 - 265.14 | 178.79 | 2.8% |
EPV | 88.35 - 109.70 | 99.03 | -43.1% |
DDM - Stable | 134.97 - 282.41 | 208.69 | 19.9% |
DDM - Multi | 151.06 - 243.63 | 186.32 | 7.1% |
Market Cap (mil) | 567.79 |
Beta | 1.09 |
Outstanding shares (mil) | 3.26 |
Enterprise Value (mil) | 573.04 |
Market risk premium | 5.98% |
Cost of Equity | 11.20% |
Cost of Debt | 4.29% |
WACC | 10.85% |